DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.36
Today's Fair Value
$19.52 +35.93%
Margin of Safety
+26.43%
Projected Value (5Y)
$31.43 +118.87%
Dividends Paid (5Y)
$9.85
DCF Inputs
Scenario
%
Regression: 7.88% | CAGR (5y): 24.09%
%
Regression: 1.71% | CAGR (5y): -3.16%
%
Regression: 4.54% | CAGR (5y): -5.72%
Capped at 18.00x (Historical 5y: 1.8x)
%